Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $172k initial cash invested.
-15.85%
Cash On Cash
2.27%
Cap Rate
0.4
DSCR
$3,747
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$6,016
Mortgage P&I
93%
$3,503
Property Taxes
12%
$435
Home Insurance
7%
$271
HOA
0%
$8
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937